Company Valuation: GTN Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 198.4 862.1 430.8 524.6 445.2 347.8
Change - 334.57% -50.03% 21.78% -15.15% -21.87%
Enterprise Value (EV) 1 1,857 1,719 715.1 817.6 706.9 692
Change - -7.46% -58.4% 14.35% -13.54% -2.12%
P/E -3.19x 2.49x 2.77x -8.3x -9.59x -3.24x
PBR 0.43x 1.07x 0.45x 0.6x 0.53x 0.48x
PEG - -0x -0.1x 0x 0.4x -0x
Capitalization / Revenue 0.06x 0.18x 0.14x 0.28x 0.26x 0.22x
EV / Revenue 0.6x 0.36x 0.23x 0.44x 0.41x 0.43x
EV / EBITDA 7.64x 2.04x 2.31x -75.1x 37.5x -10.4x
EV / EBIT 12.1x 2.19x 2.61x -17.1x -37.2x -6.44x
EV / FCF 29.5x -66x 1.39x 49.5x 16.2x -13.1x
FCF Yield 3.39% -1.52% 71.9% 2.02% 6.17% -7.62%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.549 19.76 8.871 -3.605 -2.647 -6.111
Distribution rate - - - - - -
Net sales 1 3,102 4,809 3,139 1,854 1,725 1,606
EBITDA 1 243 841.9 310 -10.89 18.86 -66.69
EBIT 1 154 783.2 274.3 -47.93 -18.98 -107.4
Net income 1 -62.25 346.5 155.6 -63.22 -46.44 -107.2
Net Debt 1 1,659 856.8 284.3 293 261.8 344.1
Reference price 2 11.31 49.15 24.56 29.91 25.38 19.83
Nbr of stocks (in thousands) 17,540 17,540 17,540 17,540 17,540 17,540
Announcement Date 9/2/21 A 9/2/22 A 9/4/23 A 7/28/25 A 8/26/25 A 9/2/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.19M
10.15x0.56x5.98x3.55% 4.12B
34.28x4.74x23.06x0.54% 3.81B
37.87x2.15x17.57x - 2.35B
11.96x1.65x6.99x3.33% 2.04B
10.37x - - 5.68% 1.84B
11.54x - - 7.52% 1.62B
Average 19.36x 2.27x 13.40x 4.12% 2.25B
Weighted average by Cap. 20.50x 2.34x 13.64x 3.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GTNIND Stock
  4. Valuation GTN Industries Limited